HUBB · Hubbell Incorporated
$494.252026-05-17Sector: Industrials; Industry: Electrical Equipment & Parts; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$253
-48.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($239 · $270) Analysts Range ($450 · $575) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $4.2B | — | 12.7% | 18.9% | $432MM | $31MM | $462MM | 7.4% | — | 12.7% | $3.4B | $7.46 | — |
| 2022.Q4 | $4.9B | 18.0% | 14.3% | 21.3% | $558MM | $140MM | $698MM | 8.4% | — | 16.4% | $3.4B | $10.19 | — |
| 2023.Q4 | $5.4B | 8.6% | 19.3% | 22.1% | $809MM | −$1.2B | −$414MM | 8.1% | — | 20.0% | $4.7B | $14.18 | — |
| 2024.Q4 | $5.6B | 4.8% | 19.4% | 22.1% | $851MM | $144MM | $995MM | 8.7% | — | 18.4% | $4.5B | $14.52 | — |
| 2025.Q4 | $5.8B | 3.8% | 20.9% | 20.3% | $973MM | −$985MM | −$13MM | 8.7% | — | 18.8% | $5.8B | $16.68 | 21.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.8% |
| 2026.Q4 | $6.3B | +8.2% | 20.9% | 20.3% | $1.1B | −$480MM | $573MM | 8.6% | $528MM | 17.3% | $6.3B | $19.66 | 25.1 |
| 2027.Q4 | $6.7B | +5.4% | 20.6% | 20.3% | $1.1B | −$341MM | $751MM | 8.6% | $638MM | 16.8% | $6.7B | $20.39 | 24.2 |
| 2028.Q4 | $7.0B | +4.8% | 20.2% | 20.2% | $1.1B | −$323MM | $804MM | 8.6% | $629MM | 16.5% | $7.0B | $21.04 | 23.5 |
| 2029.Q4 | $7.3B | +4.4% | 19.9% | 20.2% | $1.2B | −$311MM | $848MM | 8.6% | $610MM | 16.2% | $7.3B | $21.63 | 22.9 |
| 2030.Q4 | $7.6B | +4.3% | 19.2% | 20.2% | $1.2B | −$314MM | $855MM | 8.6% | $567MM | 15.7% | $7.6B | $21.81 | 22.7 |
|
| Term. Yr+ | $9.7B | 4.1% | 19.2% | 20.0% | $1.5B | −$468MM | $1.0B | 8.6% | $10.0B | 13.1% | — | — | — |
Active scenario IV: $253 (-48.8% vs market)